[KMLOONG] QoQ Cumulative Quarter Result on 31-Jul-2023 [#2]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
27-Sep-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2024
Quarter
31-Jul-2023 [#2]
Profit Trend
QoQ- 137.58%
YoY- -15.78%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Cumulative Result
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
Revenue 388,386 1,526,133 1,160,972 712,293 326,686 1,908,343 1,476,527 -58.98%
PBT 76,331 232,368 190,431 117,203 50,641 252,843 198,895 -47.22%
Tax -17,669 -54,490 -43,713 -27,557 -11,963 -52,855 -43,683 -45.33%
NP 58,662 177,878 146,718 89,646 38,678 199,988 155,212 -47.75%
-
NP to SH 49,516 147,705 122,840 74,866 31,512 162,561 125,640 -46.27%
-
Tax Rate 23.15% 23.45% 22.95% 23.51% 23.62% 20.90% 21.96% -
Total Cost 329,724 1,348,255 1,014,254 622,647 288,008 1,708,355 1,321,315 -60.39%
-
Net Worth 857,200 864,037 862,914 861,487 870,399 831,600 841,249 1.26%
Dividend
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
Div - 126,207 77,565 48,398 - 145,046 96,695 -
Div Payout % - 85.45% 63.14% 64.65% - 89.23% 76.96% -
Equity
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
Net Worth 857,200 864,037 862,914 861,487 870,399 831,600 841,249 1.26%
NOSH 976,325 974,466 971,986 971,085 969,006 968,822 968,760 0.52%
Ratio Analysis
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
NP Margin 15.10% 11.66% 12.64% 12.59% 11.84% 10.48% 10.51% -
ROE 5.78% 17.09% 14.24% 8.69% 3.62% 19.55% 14.93% -
Per Share
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
RPS 39.87 157.20 119.74 73.59 33.78 197.35 152.70 -59.18%
EPS 5.08 15.24 12.69 7.74 3.26 16.82 13.00 -46.58%
DPS 0.00 13.00 8.00 5.00 0.00 15.00 10.00 -
NAPS 0.88 0.89 0.89 0.89 0.90 0.86 0.87 0.76%
Adjusted Per Share Value based on latest NOSH - 971,085
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
RPS 39.74 156.16 118.80 72.89 33.43 195.28 151.09 -58.98%
EPS 5.07 15.11 12.57 7.66 3.22 16.63 12.86 -46.26%
DPS 0.00 12.91 7.94 4.95 0.00 14.84 9.89 -
NAPS 0.8771 0.8841 0.883 0.8815 0.8907 0.851 0.8608 1.25%
Price Multiplier on Financial Quarter End Date
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
Date 30/04/24 31/01/24 31/10/23 31/07/23 28/04/23 31/01/23 31/10/22 -
Price 2.22 2.04 1.88 1.85 1.84 1.79 1.68 -
P/RPS 5.57 1.30 1.57 2.51 5.45 0.91 1.10 195.16%
P/EPS 43.67 13.41 14.84 23.92 56.47 10.65 12.93 125.27%
EY 2.29 7.46 6.74 4.18 1.77 9.39 7.73 -55.59%
DY 0.00 6.37 4.26 2.70 0.00 8.38 5.95 -
P/NAPS 2.52 2.29 2.11 2.08 2.04 2.08 1.93 19.48%
Price Multiplier on Announcement Date
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
Date 27/06/24 26/03/24 28/12/23 27/09/23 28/06/23 29/03/23 28/12/22 -
Price 2.12 2.17 2.01 1.84 1.77 1.76 1.84 -
P/RPS 5.32 1.38 1.68 2.50 5.24 0.89 1.20 170.11%
P/EPS 41.71 14.26 15.86 23.79 54.32 10.47 14.16 105.62%
EY 2.40 7.01 6.30 4.20 1.84 9.55 7.06 -51.32%
DY 0.00 5.99 3.98 2.72 0.00 8.52 5.43 -
P/NAPS 2.41 2.44 2.26 2.07 1.97 2.05 2.11 9.27%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment